Three buildings for sale 10 units (studio) $14,247.42 8 unit(2 BED rooms ) $22,457.25 two stores (restaurants)$27,145.00 Cap Rate 4% Debt coverage ratio 1.72 Annual Debt service $317,380.04 Real estate taxes $12,3631,36 /Annual insurance $ 23,000.00 Water &Sewer $22,666.00 Trash $4,266.00 Electric $28,000.00 Other $1,466.00 Total annual expenses $203,029.36 First mortgage $2,300,000.00 Rate 4.99% Payment $26,488.17 /Month